[AXIATA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.9%
YoY- 0.72%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,730,433 4,515,022 4,512,261 4,747,318 4,629,385 4,481,877 4,448,808 4.18%
PBT 525,880 1,014,969 726,566 918,059 972,711 915,703 872,664 -28.72%
Tax -122,005 -285,003 -140,239 -148,278 -265,448 -240,497 -215,058 -31.54%
NP 403,875 729,966 586,327 769,781 707,263 675,206 657,606 -27.81%
-
NP to SH 455,011 674,878 575,632 715,047 644,777 614,565 571,100 -14.09%
-
Tax Rate 23.20% 28.08% 19.30% 16.15% 27.29% 26.26% 24.64% -
Total Cost 4,326,558 3,785,056 3,925,934 3,977,537 3,922,122 3,806,671 3,791,202 9.23%
-
Net Worth 19,549,065 20,331,768 19,760,501 18,897,671 19,173,632 20,912,282 19,254,227 1.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 688,953 - 1,202,813 - 678,712 - 2,202,814 -54.02%
Div Payout % 151.41% - 208.96% - 105.26% - 385.71% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 19,549,065 20,331,768 19,760,501 18,897,671 19,173,632 20,912,282 19,254,227 1.02%
NOSH 8,611,923 8,542,759 8,591,522 8,512,464 8,483,908 8,535,625 8,158,571 3.68%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.54% 16.17% 12.99% 16.22% 15.28% 15.07% 14.78% -
ROE 2.33% 3.32% 2.91% 3.78% 3.36% 2.94% 2.97% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.93 52.85 52.52 55.77 54.57 52.51 54.53 0.48%
EPS 5.30 7.90 6.70 8.40 7.60 7.20 7.00 -16.97%
DPS 8.00 0.00 14.00 0.00 8.00 0.00 27.00 -55.65%
NAPS 2.27 2.38 2.30 2.22 2.26 2.45 2.36 -2.56%
Adjusted Per Share Value based on latest NOSH - 8,512,464
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.51 49.17 49.14 51.70 50.41 48.81 48.45 4.17%
EPS 4.96 7.35 6.27 7.79 7.02 6.69 6.22 -14.04%
DPS 7.50 0.00 13.10 0.00 7.39 0.00 23.99 -54.03%
NAPS 2.1289 2.2141 2.1519 2.0579 2.088 2.2773 2.0968 1.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.97 6.67 6.90 6.88 6.63 6.60 6.59 -
P/RPS 12.69 12.62 13.14 12.34 12.15 12.57 12.09 3.29%
P/EPS 131.92 84.43 102.99 81.90 87.24 91.67 94.14 25.30%
EY 0.76 1.18 0.97 1.22 1.15 1.09 1.06 -19.94%
DY 1.15 0.00 2.03 0.00 1.21 0.00 4.10 -57.25%
P/NAPS 3.07 2.80 3.00 3.10 2.93 2.69 2.79 6.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 03/03/14 27/11/13 30/08/13 22/05/13 21/02/13 -
Price 6.94 6.89 6.57 6.66 6.74 6.96 6.33 -
P/RPS 12.63 13.04 12.51 11.94 12.35 13.26 11.61 5.79%
P/EPS 131.35 87.22 98.06 79.29 88.68 96.67 90.43 28.34%
EY 0.76 1.15 1.02 1.26 1.13 1.03 1.11 -22.37%
DY 1.15 0.00 2.13 0.00 1.19 0.00 4.27 -58.39%
P/NAPS 3.06 2.89 2.86 3.00 2.98 2.84 2.68 9.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment